Laserfiche WebLink
ANNUAL INSTALLMENTS - IMPROVEMENT AREA#1 MULTI-FAMILY <br /> In�tallrnent Annual Collection Aciditional Capitalized Total Annual <br /> 2024 $ 45.43 $ 102.70 $ 11.27 $ 11.95 $ $ 171.36 <br /> 2025 $ 47.14 $ 101.00 $ 11.50 $ 11.73 $ $ 171.36 <br /> 2026 $ 49.01 $ 99.23 $ 11.73 $ 11.49 $ $ 171.47 <br /> 2027 $ 51.06 $ 97.40 $ 11.96 $ 11.25 $ - $ 171.67 <br /> 2028 $ 52.94 $ 95.48 $ 12.20 $ 10.99 $ $ 171.62 <br /> 2029 $ 55.16 $ 93.36 $ 12.44 $ 10.73 $ $ 171.70 <br /> 2030 $ 57.55 $ 91.16 $ 12.69 $ 10.45 $ $ 171.86 <br /> 2031 $ 59.95 $ 88.85 $ 12.95 $ 10.16 $ $ 171.91 <br /> 2032 $ 62.51 $ 86.46 $ 13.21 $ 9.86 $ $ 172.03 <br /> 2033 $ 65.24 $ 83.96 $ 13.47 $ 9.55 $ $ 172.22 <br /> 2034 $ 68.14 $ 81.18 $ 13.74 $ 9.22 $ $ 172.29 <br /> 2035 $ 71.22 $ 78.29 $ 14.01 $ 8.88 $ $ 172.40 <br /> 2036 $ 74.29 $ 75.26 $ 14.30 $ 8.53 $ $ 172.38 <br /> 2037 $ 77.71 $ 72.10 $ 14.58 $ 8.16 $ $ 172.55 <br /> 2038 $ 81.29 $ 68.80 $ 14.87 $ 7.77 $ - $ 172.73 <br /> 2039 $ 84.88 $ 65.35 $ 15.17 $ 7.36 $ - $ 172.76 <br /> 2040 $ 88.81 $ 61.74 $ 15.47 $ 6.94 $ - $ 172.96 <br /> 2041 $ 92.74 $ 57.96 $ 15.78 $ 6.49 $ - $ 172.98 <br /> 2042 $ 97.01 $ 54.02 $ 16.10 $ 6.03 $ - $ 173.16 <br /> 2043 $ 101.27 $ 49.90 $ 16.42 $ 5.54 $ - $ 173.14 <br /> 2044 $ 106.23 $ 45.34 $ 16.75 $ 5.04 $ - $ 173.36 <br /> 2045 $ 111.35 $ 40.56 $ 17.08 $ 4.51 $ - $ 173.50 <br /> 2046 $ 116.65 $ 35.55 $ 17.43 $ 3.95 $ - $ 173.57 <br /> 2047 $ 122.28 $ 30.30 $ 17.77 $ 3.37 $ - $ 173.73 <br /> 2048 $ 128.09 $ 24.80 $ 18.13 $ 2.76 $ - $ 173.77 <br /> 2049 $ 134.41 $ 19.04 $ 18.49 $ 2.12 $ - $ 174.05 <br /> 2050 $ 140.90 $ 12.99 $ 18.86 $ 1.44 $ - $ 174.19 <br /> 2051 $ 147.73 $ 6.65 $ 19.24 $ 0.74 $ - $ 174.35 <br /> Total $ 2,390.97 $ 1,819.45 $ 417.63 $ 207.01 $ - $ 4,835.06 <br /> [a]Interest is calculated at the actual rate of the Improvement Area 1-3 Bonds. <br /> [b]Additional Interest is calculated at the Additional Interest Rate. <br /> Note:The figures shown above are estimates only and subject to change in Annual Service Plan Updates. Changes in Annual <br /> Collection Costs,reserve fund requirements,interest earnings,or other available offsets could increase or decrease the amounts <br /> shown. <br /> Annual Installment Schedule to Notice <br /> of Obligation to Pay Improvement District Assessment <br />